[SUBUR] YoY TTM Result on 31-Oct-2007 [#1]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
28-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Oct-2007 [#1]
Profit Trend
QoQ- -26.16%
YoY- -37.66%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
TTM Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 675,697 622,726 589,840 560,304 540,808 503,793 503,885 5.00%
PBT 49,865 26,893 26,097 65,741 101,733 105,366 79,302 -7.43%
Tax -16,932 -5,170 -7,910 -16,508 -22,754 -21,120 -24,424 -5.92%
NP 32,933 21,723 18,187 49,233 78,979 84,246 54,878 -8.15%
-
NP to SH 32,933 21,723 18,189 49,233 78,979 84,246 54,878 -8.15%
-
Tax Rate 33.96% 19.22% 30.31% 25.11% 22.37% 20.04% 30.80% -
Total Cost 642,764 601,003 571,653 511,071 461,829 419,547 449,007 6.15%
-
Net Worth 611,146 590,276 573,896 539,944 360,025 432,114 383,363 8.07%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div - - - - 14,526 13,001 9,455 -
Div Payout % - - - - 18.39% 15.43% 17.23% -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 611,146 590,276 573,896 539,944 360,025 432,114 383,363 8.07%
NOSH 188,045 188,586 189,404 179,981 180,012 183,878 190,728 -0.23%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 4.87% 3.49% 3.08% 8.79% 14.60% 16.72% 10.89% -
ROE 5.39% 3.68% 3.17% 9.12% 21.94% 19.50% 14.31% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 359.33 330.21 311.42 311.31 300.43 273.98 264.19 5.25%
EPS 17.51 11.52 9.60 27.35 43.87 45.82 28.77 -7.93%
DPS 0.00 0.00 0.00 0.00 8.00 7.00 4.96 -
NAPS 3.25 3.13 3.03 3.00 2.00 2.35 2.01 8.33%
Adjusted Per Share Value based on latest NOSH - 179,981
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 359.14 330.99 313.51 297.81 287.45 267.77 267.82 5.00%
EPS 17.50 11.55 9.67 26.17 41.98 44.78 29.17 -8.15%
DPS 0.00 0.00 0.00 0.00 7.72 6.91 5.03 -
NAPS 3.2483 3.1374 3.0503 2.8699 1.9136 2.2967 2.0376 8.07%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 2.20 1.96 1.76 3.70 4.08 2.70 2.50 -
P/RPS 0.61 0.59 0.57 1.19 1.36 0.99 0.95 -7.11%
P/EPS 12.56 17.02 18.33 13.53 9.30 5.89 8.69 6.32%
EY 7.96 5.88 5.46 7.39 10.75 16.97 11.51 -5.95%
DY 0.00 0.00 0.00 0.00 1.96 2.59 1.98 -
P/NAPS 0.68 0.63 0.58 1.23 2.04 1.15 1.24 -9.52%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 21/12/10 30/12/09 30/12/08 28/12/07 21/12/06 28/12/05 22/12/04 -
Price 2.28 1.97 1.69 3.50 4.84 2.70 2.36 -
P/RPS 0.63 0.60 0.54 1.12 1.61 0.99 0.89 -5.59%
P/EPS 13.02 17.10 17.60 12.79 11.03 5.89 8.20 8.00%
EY 7.68 5.85 5.68 7.82 9.06 16.97 12.19 -7.40%
DY 0.00 0.00 0.00 0.00 1.65 2.59 2.10 -
P/NAPS 0.70 0.63 0.56 1.17 2.42 1.15 1.17 -8.20%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment